image
Consumer Cyclical - Leisure - NASDAQ - US
$ 1.63
2.52 %
$ 153 M
Market Cap
-1.79
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one PLBY stock under the worst case scenario is HIDDEN Compared to the current market price of 1.63 USD, PLBY Group, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one PLBY stock under the base case scenario is HIDDEN Compared to the current market price of 1.63 USD, PLBY Group, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one PLBY stock under the best case scenario is HIDDEN Compared to the current market price of 1.63 USD, PLBY Group, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart PLBY

image
$2.2$2.2$2.0$2.0$1.8$1.8$1.6$1.6$1.4$1.4$1.2$1.2$1.0$1.0$0.8$0.815 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
116 M REVENUE
-18.76%
-50.8 M OPERATING INCOME
73.30%
-79.4 M NET INCOME
57.42%
-19.1 M OPERATING CASH FLOW
55.79%
-318 K INVESTING CASH FLOW
-2.46%
21.6 M FINANCING CASH FLOW
-17.53%
28.9 M REVENUE
-65.34%
-5.58 M OPERATING INCOME
14.81%
-9.04 M NET INCOME
37.20%
-7.62 M OPERATING CASH FLOW
-2388.71%
-34 K INVESTING CASH FLOW
82.11%
-40 K FINANCING CASH FLOW
-0.18%
Balance Sheet PLBY Group, Inc.
image
Current Assets 57.5 M
Cash & Short-Term Investments 30.9 M
Receivables 8.84 M
Other Current Assets 17.8 M
Non-Current Assets 227 M
Long-Term Investments 0
PP&E 24.3 M
Other Non-Current Assets 203 M
10.85 %3.11 %6.24 %8.55 %71.25 %Total Assets$284.7m
Current Liabilities 55.8 M
Accounts Payable 10.7 M
Short-Term Debt 13.6 M
Other Current Liabilities 31.5 M
Non-Current Liabilities 237 M
Long-Term Debt 195 M
Other Non-Current Liabilities 41.8 M
3.65 %4.66 %10.78 %66.65 %14.27 %Total Liabilities$292.6m
EFFICIENCY
Earnings Waterfall PLBY Group, Inc.
image
Revenue 116 M
Cost Of Revenue 41.8 M
Gross Profit 74.4 M
Operating Expenses 125 M
Operating Income -50.8 M
Other Expenses 28.6 M
Net Income -79.4 M
120m120m100m100m80m80m60m60m40m40m20m20m00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)116m(42m)74m(125m)(51m)(29m)(79m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
64.02% GROSS MARGIN
64.02%
-43.77% OPERATING MARGIN
-43.77%
-68.37% NET MARGIN
-68.37%
1027.00% ROE
1027.00%
-27.89% ROA
-27.89%
-21.83% ROIC
-21.83%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis PLBY Group, Inc.
image
10m10m00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)(70m)(70m)20192019202020202021202120222022202320232024202420252025
Net Income -79.4 M
Depreciation & Amortization 14 M
Capital Expenditures -2.26 M
Stock-Based Compensation 7.31 M
Change in Working Capital 1.98 M
Others 34.8 M
Free Cash Flow -21.4 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets PLBY Group, Inc.
image
Wall Street analysts predict an average 1-year price target for PLBY of $8.97 , with forecasts ranging from a low of $0.9 to a high of $21 .
PLBY Lowest Price Target Wall Street Target
0.9 USD -44.79%
PLBY Average Price Target Wall Street Target
8.97 USD 450.10%
PLBY Highest Price Target Wall Street Target
21 USD 1188.34%
Price
Max Price Target
Min Price Target
Average Price Target
25252020151510105500Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership PLBY Group, Inc.
image
Sold
0-3 MONTHS
183 K USD 3
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
225 K USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
PLBY Group, Inc. Completes Corporate Name Change to Playboy, Inc. LOS ANGELES, June 25, 2025 (GLOBE NEWSWIRE) -- Playboy, Inc. (Nasdaq: PLBY) (the “Company” or “Playboy”), a leading pleasure and leisure lifestyle company and one of the most recognizable and iconic brands in the world, today announced that it has legally completed its corporate name change from PLBY Group, Inc. to Playboy, Inc. globenewswire.com - 2 weeks ago
PLBY Group Announces Voting Results of 2025 Annual Meeting of Stockholders LOS ANGELES, June 16, 2025 (GLOBE NEWSWIRE) -- PLBY Group, Inc. (Nasdaq: PLBY) (the “Company” or “PLBY Group”), a leading pleasure and leisure lifestyle company and owner of Playboy, one of the most recognizable and iconic brands in the world, today announced the voting results from its 2025 Annual Meeting of Stockholders held on June 16, 2025. Stockholders elected both nominees to the Company's board of directors, ratified the appointment of the Company's independent auditor, approved the change of the Company's name to “Playboy, Inc.”, approved the increase of the authorized shares of common stock of the Company, and did not approve the second tranche of an investment by an affiliate of Byborg Enterprises S.A. (“Byborg”). globenewswire.com - 3 weeks ago
Are Consumer Discretionary Stocks Lagging PLBY Group (PLBY) This Year? Here is how PLBY Group, Inc. (PLBY) and Playa Hotels & Resorts (PLYA) have performed compared to their sector so far this year. zacks.com - 1 month ago
PLBY Group Selected for Inclusion in Russell Microcap® Index LOS ANGELES, May 30, 2025 (GLOBE NEWSWIRE) -- PLBY Group, Inc. (Nasdaq: PLBY) (the “Company” or “PLBY Group”), a leading pleasure and leisure lifestyle company and owner of Playboy, one of the most recognizable and iconic brands in the world, today announced that the Company will be included in the Russell Microcap® Index at the conclusion of the 2025 Russell U.S. Indexes annual reconstitution, and will be in effect as of the opening of the U.S. stock market on June 30, 2025. The annual reconstitution of the Russell U.S. indexes captures the 4,000 largest U.S. stocks as of April 30, ranked by total market capitalization. globenewswire.com - 1 month ago
Is PLBY Group (PLBY) Stock Outpacing Its Consumer Discretionary Peers This Year? Here is how PLBY Group, Inc. (PLBY) and Universal Technical Institute (UTI) have performed compared to their sector so far this year. zacks.com - 1 month ago
PLBY Group, Inc. (PLBY) Q1 2025 Earnings Call Transcript Start Time: 17:00 January 1, 0000 5:16 PM ET PLBY Group, Inc. (NASDAQ:PLBY ) Q1 2025 Earnings Conference Call May 15, 2025, 17:00 PM ET Company Participants Ben Kohn - CEO and President Marc Crossman - CFO and COO Matt Chesler - Investor Relations Conference Call Participants George Kelly - ROTH Capital Partners Operator Greetings, and welcome to PLBY Group's First Quarter 2025 Earnings Conference Call. [Operator Instructions]. seekingalpha.com - 1 month ago
PLBY Group, Inc. (PLBY) Reports Q1 Loss, Tops Revenue Estimates PLBY Group, Inc. (PLBY) came out with a quarterly loss of $0.10 per share in line with the Zacks Consensus Estimate. This compares to loss of $0.23 per share a year ago. zacks.com - 1 month ago
PLBY Group Reports First Quarter 2025 Financial Results Q1 Revenue of $28.9 Million, Net Loss of $9.0 Million, an Improvement of $7.4 Million, Adjusted EBITDA of $2.4 Million, an Improvement of $5.0 Million globenewswire.com - 1 month ago
PLBY Group to Report First Quarter 2025 Financial Results on May 15, 2025 LOS ANGELES, May 05, 2025 (GLOBE NEWSWIRE) -- PLBY Group, Inc. (NASDAQ: PLBY) (“PLBY Group” or the “Company”), a leading pleasure and leisure lifestyle company and owner of Playboy, one of the most recognizable and iconic brands in the world, will report first quarter 2025 financial results on Thursday, May 15, 2025, after the U.S. stock market closes. globenewswire.com - 2 months ago
PLBY Group to Participate at the Planet MicroCap Showcase LOS ANGELES, April 18, 2025 (GLOBE NEWSWIRE) -- PLBY Group, Inc. (Nasdaq: PLBY) (the “Company” or “PLBY Group”), a leading pleasure and leisure lifestyle company and owner of Playboy, one of the most recognizable and iconic brands in the world, announced today that management will participate in the Planet MicroCap Showcase taking place in Las Vegas on April 23 & 24, 2025. globenewswire.com - 2 months ago
PLBY Group, Inc. Announces Cancellation of Special Meeting LOS ANGELES, April 17, 2025 (GLOBE NEWSWIRE) -- PLBY Group, Inc. (Nasdaq: PLBY) (the “Company” or “PLBY Group”), a leading pleasure and leisure lifestyle company and owner of Playboy, one of the most recognizable and iconic brands in the world, announced today that the Company determined to cancel its previously adjourned special meeting of stockholders (the “Special Meeting”), which had been scheduled to reconvene on April 17, 2025, at 1 p.m. Eastern Time. globenewswire.com - 2 months ago
PLBY Group Announces Adjournment of Special Meeting of Stockholders LOS ANGELES, March 20, 2025 (GLOBE NEWSWIRE) -- PLBY Group, Inc. (Nasdaq: PLBY) (the “Company” or “PLBY Group”), a leading pleasure and leisure lifestyle company and owner of Playboy, one of the most recognizable and iconic brands in the world, today announced that its Special Meeting of Stockholders (the “Special Meeting”), held on March 20, 2025 at 1:00 p.m. Eastern Time, was convened and adjourned without any business being conducted, due to lack of the required quorum. globenewswire.com - 3 months ago
8. Profile Summary

PLBY Group, Inc. PLBY

image
COUNTRY US
INDUSTRY Leisure
MARKET CAP $ 153 M
Dividend Yield 0.00%
Description PLBY Group, Inc. operates as a pleasure and leisure company worldwide. The company operates through three segments: Licensing, Direct-to-Consumer, and Digital Subscriptions and Content. It offers sexual wellness products, such as products that enhance sexual experience, lingerie, bedroom accessories, intimates, and adult content; style and apparel products for men and women; gaming and lifestyle products, including digital casino and social games, and other home and hospitality offerings; and beauty and grooming products for men and women, such as skincare, haircare, bath and body, grooming, cosmetics, and fragrance. The company offers its products under its flagship brand, Playboy. It also owns and operates digital commerce retail platforms, such as Playboy.com, HoneyBirdette.com, Yandy.com, and LoversStores.com; and Honey Birdette and Lovers retail stores. In addition, the company licenses content for programming on Playboy television; trademarks under multi-year arrangements with consumer products, online gaming, and location-based entertainment businesses; and programming content to cable television operators and direct-to-home satellite television operators. Further, its business covers the subscription sale of PlayboyPlus.com and Playboy.tv, which are online content platforms. The company was founded in 1953 and is headquartered in Los Angeles, California.
Contact 10960 Wilshire Boulevard, Los Angeles, CA, 90024 https://www.plbygroup.com
IPO Date Aug. 31, 2020
Employees 249
Officers Mr. Ben Kohn Chief Executive Officer, President & Director Mr. Chris Riley General Counsel & Secretary Mr. Marc B. Crossman Principal Accounting Officer, Chief Financial Officer & Chief Operating Officer